모두다

비상장계속사업자

Moduda Co.,Ltd

유기춘

Investment Review Report

Auto-filled from disclosures & public data + AI-drafted analysis. Edit, then export to PDF/DOCX.

Editor

1.Deal Terms

2.Valuation / Exit Assumptions

Exit Scenarios100M KRW

3.Fund Eligibility

Fund mandate eligibility — no data, enter manually

Enter fund mandate requirements and applicability (Y/N) to include a table in the report.

4.Capital Changes

Not in DART — enter capital-raise history manually

Enter capital changes such as founding capital and paid-in increases.

5.Stock Options

Enter manually

Enter stock option grant history.

6.Investment Highlights

AI draft — editable

Click 'Generate AI draft' to populate data-grounded investment highlights.

7.Investment Risks

AI draft — editable

Risks are populated after 'Generate AI draft'.

8.Market Analysis

AI draft — editable

9.Business Analysis

AI draft — editable

10.Conclusion (Investment Opinion)

AI draft — editable

11.P&L Projection

Analyst estimates, manual entry (100M KRW). Generates a trend chart & table.

Enter projected revenue / op. profit / net income (100M KRW) by year to add a trend chart and table.
Preview— the document below is saved as PDF/DOCX

Investment Review Report

모두다

Business Reg. No. 3218101486 · CEO 유기춘

I.Investment Overview

Target모두다 (3218101486)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명모두다
영문명Moduda Co.,Ltd
대표자유기춘
사업자등록번호3218101486
법인등록번호1201110970203
설립일2018.11.30
종업원수119명

V.Workforce

119

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW10.5202123.9202283.12023238.22024332.82025
영업이익100M KRW5.1202112.1202238.82023106.82024144.62025
순이익100M KRW0.620215202226202382.820241222025
Item20252024202320222021
자산총계889.9억원676.3억원396.8억원366.8억원357.7억원
부채총계476.6억원385억원188.3억원184.3억원180.2억원
자본총계413.3억원291.3억원208.5억원182.5억원177.5억원
매출액332.8억원238.2억원83.1억원23.9억원10.5억원
영업이익144.6억원106.8억원38.8억원12.1억원5.1억원
순이익122억원82.8억원26억원5억원6,389만원

VII.Financial Ratios

FY2025 basis

43.44%

영업이익률

36.66%

순이익률

13.71%

ROA

29.52%

ROE

115.3%

부채비율

46.45%

자기자본비율

VIII.Valuation & Exit Plan

Exit valuation
Holding period5y
Enter exit assumptions (investment, stake, exit valuation, period) to see MOIC·IRR.

This report compiles disclosure & public data and AI-drafts some sections as a research aid. It is not investment advice; the user bears final responsibility for facts and investment decisions.

모두다 투심보고서 | Alpha Lenz